| Revenue | DKK 6,1M | +9% |
| EBITDA | DKK 1,3M | +23% |
| Net profit | DKK 628K | +4% |
| Total assets | DKK 27,5M | +16% |
| Equity | DKK 8,6M | +9% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.628 | 2.515 | 2.531 | 2.635 | 2.895 | 3.102 | 3.172 | 3.555 | 3.690 | 3.740 | 4.530 | 5.037 | 5.615 | 6.114 |
| Staff expenses | -2.016 | -1.933 | -1.974 | -2.033 | -2.358 | -2.667 | -2.854 | -3.184 | -3.261 | -3.171 | -3.669 | -4.050 | -4.559 | -4.811 |
| EBITDA | -429 | 582 | 557 | 602 | 537 | 435 | 319 | 371 | 429 | 569 | 861 | 988 | 1.056 | 1.303 |
| Depreciation & amort. | -92 | -256 | -252 | -253 | -256 | -192 | -31 | -42 | -36 | -31 | -89 | -144 | -211 | -390 |
| EBIT | -520 | 326 | 305 | 348 | 281 | 243 | 287 | 329 | 393 | 539 | 772 | 844 | 845 | 914 |
| Net financials | -35 | -49 | -30 | -42 | -23 | -23 | -46 | -27 | -7 | -6 | -0 | -26 | -61 | -105 |
| Profit before tax | -500 | 277 | 275 | 307 | 258 | 220 | 242 | 302 | 387 | 532 | 771 | 818 | 784 | 809 |
| Tax | -125 | 55 | 65 | 71 | 55 | 42 | 56 | 66 | 86 | 118 | 172 | 181 | 178 | 181 |
| Net profit | -375 | 222 | 210 | 236 | 203 | 178 | 186 | 237 | 300 | 414 | 599 | 637 | 606 | 628 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.589 | 0 | 0 | 0 | 11.322 | 14.696 | 13.529 | 15.209 | 15.089 | 16.471 | 19.009 | 22.557 | 23.701 | 27.512 |
| Equity | 3.636 | 0 | 0 | 0 | 4.534 | 4.737 | 4.936 | 5.173 | 5.489 | 5.905 | 6.519 | 7.251 | 7.828 | 8.553 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 264 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -5.917 | 0 | 0 | 0 | 6.788 | 9.959 | 8.594 | 10.036 | 9.336 | 10.565 | 12.491 | 15.307 | 15.874 | 18.959 |
| Total debt | -5.917 | 0 | 0 | 0 | 6.788 | 9.959 | 8.594 | 10.036 | 9.601 | 10.565 | 12.491 | 15.307 | 15.874 | 18.959 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1986 | — | — | |
AK Management | Management | 1986 | — | — |
FJ Management | Management | 1986 | — | — |
HE Management | Management | 1986 | — | — |
JG Management | Management | 1986 | — | — |
BK Management | Management | 2007 | — | — |
CV Management | Management | 2018 | — | — |
VI Management | Management | 1986 | — | — |
PE | Founder | 1986 | — | — |
LH Management | Management | 1986 | — | — |
PT Management | Management | 1986 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1986 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 1986 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Torben Jensen | Audit | 0 companies |
| Anne Katrine Serup Ladegaard | Management | 0 companies |
| Finn Jensen | Management | 0 companies |
| Hans Erik Hansen | Management | 0 companies |
| John Gynther Jensen | Management | 0 companies |
| Bjarne Kastbjerg Petersen | Management | 0 companies |
| Claus Vilstrup | Management | 0 companies |
| Vibeke Irene Ebsen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Founder | 0 companies |
| Lillian Hansen | Management | 0 companies |
| Preben Tobiassen | Management | 0 companies |
| Torben Buhl Dinesen | Chairman | 0 companies |
| Bent Billy Christensen | Board of Directors | 0 companies |
| Jørgen Philipsen | Chairman | 0 companies |
| Nina Marie Andersen | Board of Directors | 0 companies |
| Poul Erik Walin | Board of Directors | 0 companies |
| Thonny Agerholm | Board of Directors | 0 companies |
| Troels Munk Christensen | Board of Directors | 0 companies |
| Arne Kristian Andersen | Board of Directors | 0 companies |
| Henrik Møller Kastrup | Board of Directors | 0 companies |
| Ulrik Borup Sjøltov | Board of Directors | 0 companies |
| Knud Rasmussen | Board of Directors | 0 companies |
| Ole Rath Petersen | Board of Directors | 0 companies |
| Mogens Lyngby Pedersen | Board of Directors | 0 companies |
| Bjørn Preben Jensen | Board of Directors | 0 companies |